| Revenue | DKK -14K | -113% |
| EBITDA | DKK -14K | -113% |
| Net profit | DKK -6K | -107% |
| Total assets | DKK 89K | -80% |
| Equity | DKK 74K | -82% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 14 | 282 | 1.265 | 653 | 488 | 851 | 684 | 1.052 | 678 | 355 | 91 | 107 | -14 |
| Staff expenses | -150 | -380 | -394 | -407 | -404 | -430 | -431 | -465 | -448 | -342 | -314 | -0 | -0 |
| EBITDA | -136 | -98 | 872 | 246 | 84 | 420 | 253 | 587 | 230 | 13 | -223 | 107 | -14 |
| Depreciation & amort. | -21 | -60 | -60 | -72 | -76 | -55 | -16 | -28 | -6 | -6 | -0 | -0 | -0 |
| EBIT | -157 | -158 | 812 | 174 | 8 | 365 | 236 | 559 | 224 | 7 | -223 | 107 | -14 |
| Net financials | -7 | -20 | -18 | -29 | -31 | -22 | -3 | -4 | -22 | -12 | -5 | 9 | 5 |
| Profit before tax | -164 | -178 | 794 | 145 | -23 | 343 | 234 | 555 | 202 | -6 | -228 | 116 | -8 |
| Tax | -44 | -45 | 185 | 31 | -9 | 76 | 52 | 122 | 44 | -1 | -50 | 25 | -2 |
| Net profit | -120 | -133 | 609 | 114 | -15 | 268 | 182 | 433 | 157 | -4 | -178 | 90 | -6 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.019 | 986 | 1.753 | 1.705 | 1.240 | 1.872 | 1.342 | 1.996 | 1.505 | 808 | 526 | 449 | 89 |
| Equity | -40 | -172 | 436 | 550 | 535 | 803 | 985 | 1.418 | 657 | 496 | 318 | 408 | 74 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 16 | 51 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.046 | 1.147 | 1.309 | 1.152 | 704 | 1.069 | 341 | 527 | 847 | 312 | 208 | 41 | 15 |
| Total debt | 1.046 | 1.147 | 1.309 | 1.152 | 704 | 1.069 | 357 | 578 | 847 | 312 | 208 | 41 | 15 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JJ Management | Management | 2013 | — | — |
BM Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JS Group Viborg A/S | Company | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Jørgen Kloch Sørensen | Management | 0 companies |
| Brian Maagaard Schjøtler | Management | 0 companies |